ACTIVEcondovia mls

610 Abby Lane Par 61 Unit 17

Branson, MO, 65616

2 bd2 ba836 sqftBuilt 1994

List price

$165,000

Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

$752

Cap rate

11.8%

Cash-on-cash

27.3%

DSCR

1.86

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($705)

Insurance($825)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,560

Down payment$33,000

Loan amount$132,000

Monthly payment (P&I)$878.20

Annual debt service($10,538)

Annual cash flow$9,021

Break-even occupancy34.4%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description

Welcome to 610 Abby Lane, Par 61 Unit 17, a Vacation Rental Approved 2-bed, 2-bath condo in the desirable Fall Creek Resort. This is an affordable opportunity for investors or anyone looking for a personal Branson getaway. This walk-in (just one step!) unit is minutes from Branson's top entertainment, dining, shopping, and outdoor attractions. Enjoy quick access to Table Rock Lake, and take a short stroll to Fall Creek Marina on Lake Taneycomo -- perfect for fishing and boating enthusiasts. Inside, the condo offers a comfortable, functional layout and comes fully furnished, making it truly move-in or rental-ready. Guests will love the open kitchen, dining, and living area, plus deck access from both the living room and the primary bedroom.Whether you're expanding your investment portfolio or searching for a relaxing retreat, this condo checks all the boxes. (Vacation rental license required within the City of Branson.)

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.